This is speculation,but reading between the lines we have mining licences, that is 2 x 50,000 tons per annum, plus the sales of the other PGMs.
The efficiency of off site processing has been mentioned (one out of the box for the company) that could be expanded once full mining from both sites begins.
The calculator runs hot when I put the figures through.